For saleSingle family
$739,000
22401 Camp Lincoln Rd
Nisswa MN 56468
5 beds, 3 baths, 4,167 sqft
22401 Camp Lincoln Rd is a 5 beds, 3 baths, 4,167 sqft single family home for sale at $739,000 in Nisswa MN 56468. At 20% down it rents for an estimated $2,050/mo and returns -$3,226/mo a month at a 1.4% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $2,050/mo
- Monthly cash flow
- -$3,226/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.2%
- Max offer
- $245,000
Offer ≤ $245,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading